Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.23% first-year return on $138k initial cash invested.
-7.23%
Cash On Cash
4.72%
Cap Rate
0.77
DSCR
$4,234
Rent
-$830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,234 income − $5,064 expenses = $830 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,701
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,234
Total Expenses
$5,064
Mortgage P&I
69%
$2,903
Property Taxes
12%
$517
Home Insurance
5%
$205
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466